Company Valuation: Springvest Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 - 21.39 23.51 44.29 38.22 40.66 - -
Change - - 9.91% 88.39% -13.71% 6.4% - -
Enterprise Value (EV) 1 - 21.39 21.88 40.84 36.51 34.46 34.26 40.66
Change - - 2.28% 86.66% -10.6% -5.6% -0.58% 18.68%
P/E 163x 35.4x 70.3x 28.4x 42.9x 40.1x 38x 40.1x
PBR - - 1.17x 2.02x 1.7x 1.1x 0.94x -
PEG - 0x -1.5x 0x -1x 3.2x 6.84x -7.62x
Capitalization / Revenue - 5.68x 6.26x 6.45x 6.53x 6.67x 6.35x 6.16x
EV / Revenue - 5.68x 5.82x 5.95x 6.24x 5.65x 5.35x 6.16x
EV / EBITDA - 26.7x 38.7x 20x 30.2x 26.5x 24.5x 31.3x
EV / EBIT - 27.9x 39.5x 20.1x 30.5x 26.5x 24.5x 31.3x
EV / FCF - - - 20.9x - 38.3x 34.3x 40.7x
FCF Yield - - - 4.79% - 2.61% 2.92% 2.46%
Dividend per Share 2 - - 0.1 0.45 0.2 0.16 0.18 0.18
Rate of return - - 2.37% 5.66% 2.92% 2.22% 2.49% 2.49%
EPS 2 0.05 0.11 0.06 0.28 0.16 0.18 0.19 0.18
Distribution rate - - 167% 161% 125% 88.9% 94.7% 100%
Net sales 1 - 3.763 3.758 6.866 5.851 6.1 6.4 6.6
EBITDA 1 - 0.8001 0.5654 2.041 1.208 1.3 1.4 1.3
EBIT 1 - 0.768 0.5543 2.033 1.199 1.3 1.4 1.3
Net income 1 0.2957 0.5902 0.3621 1.628 0.9338 1 1.1 1
Net Debt 1 - - -1.632 -3.453 -1.709 -6.2 -6.4 -
Reference price 2 8.140 3.890 4.220 7.950 6.860 7.220 7.220 7.220
Nbr of stocks (in thousands) - 5,499 5,571 5,571 5,571 5,632 - -
Announcement Date 3/2/22 A 2/28/23 A 2/29/24 A 2/13/25 A 2/11/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.11x5.65x26.51x2.22% 46.3M
28.07x11.7x19.36x1.73% 38B
15.27x8.31x13.25x6.83% 21.37B
17.05x8.79x14.26x3.68% 16.86B
23.44x4.74x8.25x3.1% 3.72B
7.46x0.91x4.98x4.93% 1.22B
11.07x11.29x10.64x11.79% 962M
10.36x8.39x8.38x6.11% 802M
Average 19.10x 7.47x 13.20x 5.05% 10.37B
Weighted average by Cap. 21.66x 9.73x 15.84x 3.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SPRING Stock
  4. Valuation Springvest Oyj